Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.74% first-year return on $42,780 initial cash invested.
21.74%
Cash On Cash
15.05%
Cap Rate
2.47
DSCR
$2,646
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $1,871 expenses = $775 cash flow
Investment Breakdown
|
Purchase Price
$118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,780
Downpayment
20%
$23,600
Closing costs
1%
$1,180
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,646
Total Expenses
$1,871
Mortgage P&I
23%
$599
Property Taxes
13%
$331
Home Insurance
2%
$41
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291